Consolidated cash flow statement

in EUR '000

2017

2016

1

The non-cash income and expenses are primarily due to the results of shares held in at equity companies and exchange rate changes.

2

The amount of cash and cash equivalents at the beginning and the end of period correlates with position cash and cash equivalents on the asset side and consists of cash on hand and overnight deposits.

Result of the period

372,591

320,990

Change in net underwriting provisions net

806,992

710,921

Change in underwriting receivables and liabilities

-14,829

-85,826

Change in deposit receivables and liabilities as well as in reinsurance receivables and liabilities

-31,105

41,981

Change in other receivables and liabilities

-6,185

3,624

Change in financial instruments recognised at fair value through profit and loss (incl. held for trading)

144,389

65,041

Gain/loss from disposal of investments

-98,818

-84,717

Depreciation/appreciation of all other investments

207,821

64,081

Change in pension, severance and other personnel provisions

-36,438

98,500

Change in deferred tax asset/liability excl. tax liabilities

-15,872

-4,214

Change in other balance sheet items

-36,988

213

Change in goodwill and other intangible assets

165,715

87,033

Other cash-neutral income and expenses and adjustments to the result of the period1

-187,394

-84,963

Cash flow from operating activities

1,269,879

1,132,664

Cash inflow from the sale of associated companies

0

6,757

Payments for the acquisition of subsidiaries

-37,610

-107,482

Cash inflow from the sale of available for sale securities

2,975,505

3,268,788

Payments for the acquisition of available for sale securities

-4,181,627

-3,873,475

Cash inflow from disposals/repayments of held to maturity securities

224,339

186,173

Payments for the addition of held to maturity securities

-154,812

-191,713

Cash inflow from the sale of land and buildings

68,693

30,527

Payments for the acquisition of land and buildings

-278,323

-303,069

Cash inflow for the sale of intangible assets

4,313

2,071

Payments for the acquisition of intangible assets

-61,746

-41,390

Change in unit-linked and index-linked life insurance items

-713

-111,971

Change in other investments

113,124

441,778

Cash flow from investing activities

-1,328,857

-693,006

Cash inflow from subordinated liabilities

450,000

0

Cash outflow from subordinated liabilities

-257,355

-9,300

Dividend payments

-130,090

-99,357

Cash inflow from other financing activities

172,358

19,302

Cash outflow from other financing activities

-272,786

-20,713

Cash flow from financing activities

-37,873

-110,068

Change in cash and cash equivalents

-96,851

329,590

Cash and cash equivalents at beginning of period2

1,589,941

1,101,212

Change in cash and cash equivalents

-96,851

329,590

Additions/disposals from change in consolidation method

0

162,570

Effects of foreign currency exchange differences on cash and cash equivalents

4,641

-3,431

Cash and cash equivalents at end of period2

1,497,731

1,589,941

thereof non-profit societies

118,731

148,770

Additional information on the statement of cash flows
in EUR '000

2017

2016

1

Income tax payments, received dividends and received interest are included in the cash flow from operating activities.

2

Interest paid result primarily from financing activities.

Received interest1

751,197

760,824

Received dividends1

145,965

147,601

Interest paid2

94,610

76,886

Income taxes paid1

49,590

45,725

 

 

 

Expected cash flow from reclassified securities

16,323

21,852

Effective interest rate of reclassified securities

4.24%

3.37%

Reconciliation of liabilities from financing activities
in EUR '000

31.12.2017

Sub­ordinated lia­bilities (including interests)

Lia­bilities to financial insti­tutions

Lia­bilities from public funding

Finan­cing lia­bilities1

Deri­vative finan­cial instru­ments2

1

Contains lease liabilities, derivative liabilities from financing liabilities and other financing liabilities

2

Only for derivatives from financing activities

Book value as of 31.12. of the previous year

1,265,009

1,304,900

91,049

1,528,828

38

Cash changes

131,660

-113,179

4,274

-23,327

55

Cash inflows

450,000

106,595

7,742

57,808

213

Payments

-257,355

-205,190

-3,418

-64,020

-158

Interest paid

-60,985

-14,584

-50

-17,115

0

Non-cash changes

94,330

9,310

4,695

-25,084

1,073

Additions

59,852

12,352

5,210

17,579

0

Disposals

0

-11

-522

-10,436

0

Change in the scope of consolidation

0

0

0

-14

0

Reclassifications

33,326

341

0

-33,326

0

Measurement changes

0

-3,373

0

1,120

144

Exchange rate differences

1,152

1

7

-7

929

Book value as of 31.12.

1,490,999

1,201,031

100,018

1,480,417

1,166